$432,270
NAL Estimated Property Value5123 Walnut Grove Ln, Manvel, TX, 77578
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size6,046 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces2
Land Information
APN7100-0213-006
Lot Number6
SubdivisionPomona Sec 21
Land UseResidential
Legal DescriptionPOMONA SEC 21 (A0417 ACH&B & A0563 HT&BRR) BLK 3 LOT 6
Census Tract660615
Assessed Land Value$90,240
Assessed Improvement Value$342,030
Assessment Year2025
About this property
PERRY HOMES NEW CONSTRUCTION! Extended entry with 12-foot coffered ceiling leads past formal dining room to open family room, kitchen and morning area. Family room features wall of windows. Kitchen features generous island with built-in seating space. Primary suite includes bedroom with wall of windows. Dual vanities, garden tub, separate glass-enclosed shower and oversized walk-in closet in primary bath. Secondary bedrooms feature walk-in closets. Extended covered backyard patio. Two-car garage.
Investor Tools
$432,270
Estimated Property Value
$285,402Estimated Mortgage Balance
$146,868Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,639 /month
Positive
Cash Flow Estimate:
$880 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$731/month
$1,190/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,610
$432,270
2025
$90,240
$342,030
$432,270
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,610
$432,270
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crestmark Mortgage Company Ltd
Conventional
$300,000
No
First
Feb 28, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,402
$146,868
33%
66%
$1,657/mo
